Cofinimmo SA

Sümbol: COFB.BR

EURONEXT

66.3

EUR

Turuhind täna

-43.8946
P/E suhe
0.0000
PEG suhe
2.44B
MRK Cap
0.09%
DIV tootlus

Cofinimmo SA (COFB-BR) Finantsaruanded

Q: Mis on Cofinimmo SA (COFB.BR) koguvara?

Cofinimmo SA (COFB.BR) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Cofinimmo SA (COFB.BR) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Cofinimmo SA fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	20	20.3	19.9	48.6	31.6	27.2	22.5	41.3	22	17.1	18.8	3	24	12.5	10.9	25.5	14.2	15.3	16.3	0.4	0	0.9	0.2
balance-sheet.row.short-term-investments	0.6	0.6	-5839.9	-4971.2	0	0	0	0	0	0	2.8	0	13.8	9.2	8.6	0.1	11.7	0	0	0	0	0	0
balance-sheet.row.net-receivables	208.2	251.2	240.8	172	161.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.inventory	0	-26.1	-78.2	-68.5	-39.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	-228.1	0	8.9	7.9	7.8	7.5	4.2	5	6	3.9	7	6.3	90.1	64.6	82.9	88.5	126	207.4	57.2	40.8	183.1	172.7	182.1
balance-sheet.row.total-current-assets	178.5	245.4	191.4	160	161	140.4	93.6	114.1	87.1	89	105.3	108.8	114.1	77.1	93.8	114	140.1	222.7	73.4	41.2	194.9	189.4	195.4
balance-sheet.row.property-plant-equipment-net	2.1	2.4	2	1.4	1.3	0.8	0.9	0.6	0.4	0.4	0.7	0.9	1	0.5	0.7	60	104.2	2104	2076.9	1904.6	1856.2	1787	1484.4
balance-sheet.row.goodwill	0	27.3	41.6	46.8	56.9	71.6	85.2	99.3	111.3	118.4	129.4	150.4	157.5	164	163.9	171.7	135.7	0	0	0	0	0	0
balance-sheet.row.intangible-assets	2.1	2.4	2.5	2.2	0.9	0.9	0.8	0.8	0.6	0.7	0.8	0.6	0.7	1.4	2	1.8	1.5	0	0	0	0.3	0.1	0.1
balance-sheet.row.goodwill-and-intangible-assets	2.1	29.7	44.1	49	57.9	72.5	86	100	111.8	119	130.1	151	158.2	165.4	165.9	173.5	137.2	0.5	0.3	0.3	0.3	0.1	0.1
balance-sheet.row.long-term-investments	145.3	274	5935.5	5039.3	9.6	0	0	0	0	0	4.5	0	-12.9	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	9.8	5.6	3.9	1.4	1.2	1.4	0.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	6353.6	6246.5	0	2.5	4327.3	3806.3	3601.7	3446.5	3213.2	3290.6	3429.9	3381.9	3268.7	3138.8	3142.2	3202.6	2801.8	281	255.5	305	0.3	1	1
balance-sheet.row.total-non-current-assets	6512.9	6558.2	5985.5	5093.6	4397.3	3881	3689	3547.2	3325.4	3410.1	3565.2	3533.7	3414.9	3304.8	3308.9	3436.1	3043.2	2385.5	2332.6	2210	1856.8	1788.2	1485.5
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	6691.4	6803.6	6177	5253.6	4558.2	4021.5	3782.6	3661.3	3412.5	3499	3670.4	3642.5	3528.9	3381.9	3402.7	3550.1	3183.3	2608.2	2406.1	2251.2	2051.7	1977.6	1680.9
balance-sheet.row.account-payables	128.6	132.4	46.7	40.3	38	21.7	27.5	24.1	23.7	22.6	25.8	29.5	79.2	62.6	69.6	70.1	53.7	0	0	0	117.3	161.4	67.1
balance-sheet.row.short-term-debt	953.2	880.1	1101	1036.6	871	613.1	462.8	558.2	445.7	473.5	455.5	351.2	246.3	313.7	244.7	220.8	381.6	0	0	0	0	0	0
balance-sheet.row.tax-payables	0	33.2	62.9	56.2	47.3	36	33.5	30	22.6	24	24.8	23.7	0	0	0	0	0	13.1	5.1	3.3	0	0	0
balance-sheet.row.long-term-debt-total	1791.3	2000.5	1463.9	1246.9	873.5	1012.3	1112.9	970.6	809.3	1148	1266.7	1388.9	1435.1	1226.8	1381.5	1579.8	1149.9	0	0	0	0	0	0
Deferred Revenue Non Current	-147.7	18.3	93.5	126	108.4	-420.5	-662.9	66.9	82.3	-687.5	-820.1	-1044	-1150.6	-983.5	-1204.1	-1441	-844.8	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	0	4.1	-0.8	90	-1	0	83	84.8	91.6	90.7	94.7	153.5	86.5	89.9	91.8	105.2	35.2	0	0	0	403.5	292.2	146.1
balance-sheet.row.total-non-current-liabilities	1891.5	2101.6	1616.4	1418	1025.9	1140.3	1222.9	1074.7	926.9	1303.3	1412.9	1566	1601.4	1448.8	1587.6	1776.7	1301.3	0	0	0	532.6	598.8	666.9
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1382.1	1268.2	1187.8	0	0	0
balance-sheet.row.capital-lease-obligations	1.1	0.9	0.8	0.7	0.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	2992.4	3136.6	2889.4	2604.3	2024.3	1855.1	1796.1	1741.8	1487.9	1890	1989	2100.2	2013.4	1915	1993.6	2172.8	1771.8	1382.1	1268.2	1187.8	1053.4	1052.4	880.1
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0	0	0	36.6	0	36.8	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	1970.2	1761.9	1698.5	1450.2	1385.2	1230	1141.9	1124.6	1124.3	963.1	942.8	857.8	814.2	796.5	750.7	669.2	608.4	0	0	0	472.7	434.3	332.6
balance-sheet.row.retained-earnings	-55.5	482.9	260.3	119.2	204.6	145.6	137.4	97.4	104	-52.7	58.7	98.1	118.5	83.8	32.5	0	0	84.4	83.6	72	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	394.7	940.7	620.8	320	338.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	1313.8	451.9	653.7	685.3	522.7	706.5	623.9	630.9	631.8	595	613.4	483.4	528.1	579.5	617.7	699.4	781.7	1141.6	1054.3	991.4	370.2	342.8	335
balance-sheet.row.total-stockholders-equity	3623.3	3637.4	3233.3	2574.8	2451.3	2082.1	1903.2	1852.9	1860.1	1542	1614.9	1476	1460.9	1459.8	1400.9	1368.6	1390.1	1226.1	1137.9	1063.4	843	777	667.5
balance-sheet.row.total-liabilities-and-stockholders-equity	6691.4	6803.6	6177	5253.6	4558.2	4021.5	3782.6	3661.3	3412.5	3499	3670.4	3642.5	3528.9	3381.9	3402.7	3550.1	3183.3	2608.2	2406.1	2251.2	2051.7	1977.6	1680.9
balance-sheet.row.minority-interest	75.7	29.6	54.3	74.6	82.6	84.2	83.3	66.5	64.5	67	66.5	66.3	54.7	7.1	8.2	8.7	21.4	0	0	0	77.7	74.1	66.7
balance-sheet.row.total-equity	3699	3667	3287.5	2649.4	2534	2166.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	145.3	274.6	95.6	68	9.6	9	7.3	6.4	6	16.8	7.3	5.8	0.8	9.2	8.6	0.1	11.7	0	0	0	0.4	5.2	28.3
balance-sheet.row.total-debt	2744.5	2880.5	2564.9	2283.5	1744.5	1625.4	1575.7	1528.8	1255	1621.5	1722.2	1740.1	1681.4	1540.5	1626.1	1800.6	1531.5	0	0	0	0	0	0
balance-sheet.row.net-debt	2724.6	2860.9	2545	2234.8	1713	1598.2	1553.2	1487.5	1232.9	1604.4	1706.2	1737	1671.2	1537.3	1623.8	1775.2	1529	-15.3	-16.3	-0.4	0	-0.9	-0.2

Rahavoogude aruanne

Cofinimmo SA finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
cash-flows.row.net-income	482.9	260.3	119.2	204.6	145.6	137.4	97.4	104	-52.7	58.7	98.1	123.1	84.4	32.4	-5.3	152.2	0	0	0	64.2	60.5	84.2
cash-flows.row.depreciation-and-amortization	3.2	1.4	1	0.9	0.6	0.5	0.4	0.4	0.5	0.6	0.7	0	0	1.7	0.9	0.1	1	0.5	0.5	0.8	0.3	0.7
cash-flows.row.deferred-income-tax	6	8	0	0.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-6	-8	0	-0.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-15.2	-15.2	1.5	-6.7	3	2.8	-8.4	10.6	-5	-1.9	-9.3	4.1	2.1	-10.1	44.6	3.1	0	0	0	0	0	0
cash-flows.row.account-receivables	-1.5	-9.3	-11.5	-6.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	-9.4	-3.3	2.5	9.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-4.3	-2.5	10.5	-9.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	-260.5	-46.1	57.8	-29.6	11.4	16.3	54.5	55	206.3	95.5	60.7	21.5	65.8	43.5	102	-28	109.9	89.2	82.9	9.5	1.2	-24.7
cash-flows.row.net-cash-provided-by-operating-activities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-1.3	-1.5	-1.9	-0.5	-0.7	-0.9	-0.9	-0.3	-0.1	-0.6	-0.5	-194.9	-50.9	-0.9	-5.2	-1.8	0	0	0	-101.1	-348.6	-11.7
cash-flows.row.acquisitions-net	-43.2	-469.5	-361.6	-55	-202.7	-1.1	-14.2	125.9	196.2	0	-20.2	-28.7	-23.4	-32.2	-131.7	-307.4	0	0	0	-0.7	0	-0.2
cash-flows.row.purchases-of-investments	-417	-391.5	-300	-179.2	0	0	0	0	0	0	0	171.2	0	-19.2	-2.2	-3.3	-119.4	-83	-185.8	-15.4	-2.9	-71.9
cash-flows.row.sales-maturities-of-investments	110.4	60.1	9.3	94.3	0	0	0	0	0	0	0	2.9	0	-0.3	-2.8	204.9	0	1.4	0.2	0.7	0	6.1
cash-flows.row.other-investing-activites	16.6	56.9	89	9.5	8.2	-101.1	-146.7	-37.7	21.3	-58.8	-60.8	-61.2	105.9	198.5	-54.7	-50.2	-30.6	-35.4	-59.9	17.9	40.9	126
cash-flows.row.net-cash-used-for-investing-activites	-334.4	-745.4	-565.2	-130.8	-195.1	-103.1	-161.7	87.9	217.4	-59.4	-81.5	-110.7	31.6	145.9	-196.6	-157.8	-150	-116.9	-245.5	-98.6	-310.6	48.4
cash-flows.row.debt-repayment	-34	-458.7	-522.1	-0.4	0	-50	-406.8	-722.1	-407.5	-245	-222.7	-249.3	-139.8	-240.8	-5.7	-30.6	0	0	0	0	0	0
cash-flows.row.common-stock-issued	0.5	178.8	0.7	-27.1	152.4	0.2	0.6	281.5	-0.5	91.7	37.7	0	69	97.4	71.5	0	0	0	0	73.6	110.1	-4.2
cash-flows.row.common-stock-repurchased	0	-458.7	-522.1	-1.1	0	17.2	372.2	676.5	353.4	175.9	157.7	0	-0.7	6.6	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-135	-107.1	-101.2	-123.4	-118.2	-83.3	-110.7	-99.9	-73.4	-67.3	-67.7	-65.4	-91	-98.9	0	-81.8	0	0	0	-64.4	-50	-44.5
cash-flows.row.other-financing-activites	292.1	1361.9	1547.4	118	5	43.3	181.7	-389	-237.4	-35.9	19.2	283.6	-20.6	-0.6	11.6	129.9	37.4	43	162.4	9.5	165.2	-65.7
cash-flows.row.net-cash-used-provided-by-financing-activities	123.7	516.2	402.7	-34	39.2	-72.6	37.1	-253	-365.4	-80.7	-75.9	-31.1	-183.1	-236.4	77.4	17.5	37.4	43	162.4	18.7	225.3	-114.3
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.6	0	0	0.5	0.8	5.7
cash-flows.row.net-change-in-cash	-0.2	-28.8	17.1	4.4	4.6	-18.7	19.2	4.9	1.1	12.9	-7.2	6.9	0.9	-23.1	23	-12.8	-1	15.8	0.3	-4.9	-22.6	-0.1
cash-flows.row.cash-at-end-of-period	19.6	19.9	48.6	31.6	27.2	22.5	41.3	22	17.1	16	3	10.2	3.3	2.3	25.4	2.5	559	461.4	331.9	0.1	5.1	27.6
cash-flows.row.cash-at-beginning-of-period	19.9	48.6	31.6	27.2	22.5	41.3	22	17.1	16	3	10.2	3.3	2.3	25.4	2.5	15.3	560	445.5	331.6	5.1	27.6	27.7
cash-flows.row.operating-cash-flow	210.4	200.4	179.5	169.2	160.6	157	143.9	170	149.1	153	150.2	148.7	152.4	67.5	142.1	127.5	111	89.7	83.4	74.5	62	60.2
cash-flows.row.capital-expenditure	-1.3	-1.5	-1.9	-0.5	-0.7	-0.9	-0.9	-0.3	-0.1	-0.6	-0.5	-194.9	-50.9	-0.9	-5.2	-1.8	0	0	0	-101.1	-348.6	-11.7
cash-flows.row.free-cash-flow	209.2	198.9	177.6	168.7	159.9	156.1	143	169.7	149	152.4	149.7	-46.1	101.5	66.6	136.9	125.7	111	89.7	83.4	-26.6	-286.6	48.4

Kasumiaruande rida

Cofinimmo SA tulud muutusid võrreldes eelmise perioodiga NaN%. COFB.BR brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	396.5	366.4	340.8	295.2	286.2	262.6	262	256.7	254.7	257.2	269.4	267.8	210	216.2	215.5	198.9	195.5	0	0	0	132.4	118.1	116.7
income-statement-row.row.cost-of-revenue	104.6	85.1	78	65.6	75.8	73	63.3	56.9	54.9	56.4	59.6	53.3	47.8	0	47.5	40	39	-37.6	-38.2	-36.3	49.7	33.8	3.1
income-statement-row.row.gross-profit	291.9	281.4	262.8	229.6	210.4	189.7	198.7	199.8	199.9	200.8	209.8	214.4	162.2	216.2	168	158.8	156.4	37.6	38.2	36.3	82.7	84.2	113.6
income-statement-row.row.gross-profit-ratio	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.research-development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-38.9	10.5	32.3	27.8	17.5	18.2	27.3	27	24.4	22.6	24.6	25.7	20.2	-13.8	-12.3	20.8	-59.2	0	0	0	-23.6	-8.7	21.6
income-statement-row.row.operating-expenses	38.9	24.3	36.2	31.1	20.3	20.6	29.6	29.7	26.5	24.8	26.9	28.3	51	52.2	44.7	46.3	-36.9	0	0	-1.1	-23.6	-8.7	21.6
income-statement-row.row.cost-and-expenses	143.4	109.3	114.2	96.6	96	93.5	92.9	86.6	81.4	81.3	86.5	81.6	98.8	52.2	92.2	86.3	2.1	-37.6	-38.2	-37.4	26.1	25.1	24.7
income-statement-row.row.interest-income	13.3	11.5	12.1	7.4	6.4	5.6	5.6	5.2	5.7	5.6	5.4	5.5	6.1	6	20.9	29.5	87.3	0	0	0	37.6	38.9	39.5
income-statement-row.row.interest-expense	40.8	33.3	20.7	14.7	17.4	18	19.4	22.4	27.8	36.2	66.3	30.6	62.5	63.3	82.1	89.3	71.9	0	0	0	9.7	10.9	20.9
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-292.7	194.5	26.6	-42.3	-40.3	-24	-27.6	-69.8	-51.5	-186.3	-79.7	-83.4	-20.5	-72.1	-82.1	-89.3	-38.7	0	0	0	-9.7	-10.9	-20.9
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-38.9	10.5	32.3	27.8	17.5	18.2	27.3	27	24.4	22.6	24.6	25.7	20.2	-13.8	-12.3	20.8	-59.2	0	0	0	-23.6	-8.7	21.6
income-statement-row.row.total-operating-expenses	-292.7	194.5	26.6	-42.3	-40.3	-24	-27.6	-69.8	-51.5	-186.3	-79.7	-83.4	-20.5	-72.1	-82.1	-89.3	-38.7	0	0	0	-9.7	-10.9	-20.9
income-statement-row.row.interest-expense	40.8	33.3	20.7	14.7	17.4	18	19.4	22.4	27.8	36.2	66.3	30.6	62.5	63.3	82.1	89.3	71.9	0	0	0	9.7	10.9	20.9
income-statement-row.row.depreciation-and-amortization	-182	50.9	15.8	5.9	8.3	0.6	0.5	0.4	0.4	0.5	0.6	0.7	42	-8.8	1.7	0.9	0.1	1	0.5	0.5	0.8	0.3	0.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	253.1	299.6	248.9	168.2	256.5	178	173.4	176.7	163.9	138.5	143.1	191	111.2	164	120.4	93.7	193.4	37.6	38.2	37.4	70.8	68	101.1
income-statement-row.row.income-before-tax	-39.6	494.1	275.5	125.9	216.2	153.9	145.9	107	112.4	-47.7	63.4	107.6	90.7	91.9	38.2	4.4	154.7	0	0	0	61.1	57	80.2
income-statement-row.row.income-tax-expense	7	11.5	12.5	10.2	6	2.5	3.9	4.7	4	1.6	1.6	4.9	-32.4	7.4	5.8	9.7	2.4	0	0	0	0.8	0.4	6.8
income-statement-row.row.net-income	-55.5	482.9	260.3	119.2	204.6	145.6	137.4	97.4	104	-52.7	58.7	98.1	123.1	84.4	32.4	-5.3	152.2	0	0	0	64.2	60.5	84.2